Beurs gesloten -
Nyse
22:00:01 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
127,7
USD
|
-0,86%
|
|
+2,12%
|
+4,43%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.902
|
7.368
|
9.349
|
6.432
|
6.621
|
6.951
|
-
|
-
|
Bedrijfswaarde
1 |
9.573
|
9.251
|
11.754
|
10.028
|
10.210
|
9.444
|
9.714
|
9.462
|
K/w-verhouding
|
-34,7
x
|
13,1
x
|
8,89
x
|
4,8
x
|
7,72
x
|
12,6
x
|
8,64
x
|
6,43
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,24
x
|
0,26
x
|
0,27
x
|
0,17
x
|
0,2
x
|
0,24
x
|
0,22
x
|
0,21
x
|
Bedrijfswaarde/omzet
|
0,33
x
|
0,32
x
|
0,34
x
|
0,27
x
|
0,31
x
|
0,32
x
|
0,31
x
|
0,28
x
|
Bedrijfswaarde/EBITDA
|
7,95
x
|
8,51
x
|
6,65
x
|
4,42
x
|
5,88
x
|
7,22
x
|
6,47
x
|
6,04
x
|
Bedrijfswaarde/FCF
|
13,4
x
|
-
|
35
x
|
-
|
16,4
x
|
9,83
x
|
9,97
x
|
8,49
x
|
FCF Yield
|
7,47%
|
-
|
2,86%
|
-
|
6,09%
|
10,2%
|
10%
|
11,8%
|
Price to Book
|
1,4
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
81.449
|
75.728
|
69.629
|
61.508
|
54.159
|
53.979
|
-
|
-
|
Referentieprijs
2 |
84,74
|
97,30
|
134,3
|
104,6
|
122,2
|
128,8
|
128,8
|
128,8
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
28.917
|
28.673
|
34.477
|
37.124
|
33.107
|
29.561
|
31.230
|
33.463
|
EBITDA
1 |
1.204
|
1.088
|
1.767
|
2.270
|
1.736
|
1.307
|
1.502
|
1.567
|
Bedrijfsresultaat (EBIT)
1 |
1.057
|
936,9
|
1.609
|
2.117
|
1.586
|
1.156
|
1.360
|
1.387
|
Operationele Marge
|
3,65%
|
3,27%
|
4,67%
|
5,7%
|
4,79%
|
3,91%
|
4,35%
|
4,15%
|
Resultaat voor belastingen (EBT)
1 |
-111,8
|
759,3
|
1.436
|
-
|
1.164
|
1.003
|
1.161
|
1.470
|
Nettowinst (verlies)
1 |
-204,1
|
584,4
|
1.108
|
1.427
|
903,5
|
548,8
|
770,5
|
1.078
|
Nettomarge
|
-0,71%
|
2,04%
|
3,21%
|
3,84%
|
2,73%
|
1,86%
|
2,47%
|
3,22%
|
WPA
2 |
-2,440
|
7,430
|
15,10
|
21,80
|
15,84
|
10,25
|
14,90
|
20,04
|
Free Cash Flow
1 |
714,8
|
-
|
335,9
|
-
|
622,2
|
960,9
|
974
|
1.115
|
FCF-marge
|
2,47%
|
-
|
0,97%
|
-
|
1,88%
|
3,25%
|
3,12%
|
3,33%
|
Kasstroomconversie (ebitda)
|
59,36%
|
-
|
19,01%
|
-
|
35,83%
|
73,49%
|
64,83%
|
71,15%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
30,31%
|
-
|
68,86%
|
175,09%
|
126,42%
|
103,43%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
8.512
|
9.016
|
9.074
|
9.461
|
9.266
|
9.323
|
8.736
|
8.515
|
8.007
|
7.849
|
7.045
|
7.209
|
7.399
|
7.858
|
7.365
|
EBITDA
1 |
449,9
|
563,9
|
563,6
|
582,6
|
552,6
|
570,9
|
471,4
|
448,8
|
416,4
|
399,5
|
287,2
|
302,3
|
326,6
|
359
|
342,6
|
Bedrijfsresultaat (EBIT)
1 |
411
|
524,8
|
524,3
|
544,2
|
515
|
533,5
|
432,7
|
410,5
|
379,3
|
363,8
|
251,1
|
266,7
|
286,9
|
343,5
|
299,6
|
Operationele Marge
|
4,83%
|
5,82%
|
5,78%
|
5,75%
|
5,56%
|
5,72%
|
4,95%
|
4,82%
|
4,74%
|
4,64%
|
3,56%
|
3,7%
|
3,88%
|
4,37%
|
4,07%
|
Resultaat voor belastingen (EBT)
|
373,5
|
-
|
-
|
485,9
|
449,1
|
-
|
351,9
|
310,2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
290
|
371,2
|
364,7
|
370,3
|
342,4
|
349,4
|
273,8
|
236,6
|
198,7
|
194,5
|
108,8
|
125,4
|
137,8
|
182,3
|
151,3
|
Nettomarge
|
3,41%
|
4,12%
|
4,02%
|
3,91%
|
3,7%
|
3,75%
|
3,13%
|
2,78%
|
2,48%
|
2,48%
|
1,54%
|
1,74%
|
1,86%
|
2,32%
|
2,05%
|
WPA
2 |
4,000
|
5,260
|
5,310
|
5,540
|
5,270
|
5,660
|
4,600
|
4,120
|
3,530
|
3,540
|
2,017
|
2,270
|
2,613
|
3,480
|
3,120
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
3/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
2/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
8/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.671
|
1.883
|
2.405
|
3.596
|
3.589
|
2.493
|
2.763
|
2.511
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,218
x
|
1,731
x
|
1,361
x
|
1,584
x
|
2,067
x
|
1,906
x
|
1,839
x
|
1,602
x
|
Free Cash Flow
1 |
715
|
-
|
336
|
-
|
622
|
961
|
974
|
1.115
|
ROE (netto-inkomsten/eigen vermogen)
|
12,6%
|
11,8%
|
21,4%
|
26,4%
|
15,9%
|
10,9%
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
3,72%
|
3,49%
|
6,06%
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-5.481
|
16.727
|
18.295
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
60,40
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
10,30
|
17,30
|
5,710
|
-0,5100
|
12,40
|
6,610
|
5,790
|
-
|
Capex
1 |
143
|
124
|
83,1
|
78,8
|
83,3
|
99,1
|
106
|
110
|
Capex/omzet
|
0,5%
|
0,43%
|
0,24%
|
0,21%
|
0,25%
|
0,34%
|
0,34%
|
0,33%
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
128,8
USD Gemiddelde koersdoel
119,8
USD Spread / Gemiddelde doel -6,94% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,43% | 6,95 mld. | | +74,47% | 2.160 mld. | | +33,22% | 633 mld. | | +16,49% | 620 mld. | | +7,44% | 259 mld. | | +14,67% | 189 mld. | | +3,50% | 163 mld. | | -39,36% | 133 mld. | | +32,36% | 127 mld. | | +34,69% | 106 mld. |
Halfgeleiders - Andere
|